94 Compass Ct Pawleys Island, South Carolina, 29585-5150
4 bed • 4 bath • 12 guests • $950,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$90,990
Profit (Cash Flow)
$1,401
Cap Rate
6.9%
Annual Revenue
AirDNA projects $346/night at 72% occupancy ($90,990)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.61% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.61%
Cap Rate
6.89%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$45,088
Deductible property tax
$9,405
Your total deduction
$130,740
Your adjusted annual income
$150,000 - $130,740 = $19,260
Taxes on $19,260 (30%)
$5,778
Your old tax bill
$45,000
Your new tax bill
$5,778
Estimated tax savings
$39,222
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com